FUJIX LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,699 JPY | +0.12% |
|
-0.64% | +1.55% |
| 2023 | FUJIX Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2017 | Fujix Ltd. announces an Equity Buyback for 25 shares. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,084 | 2,740 | 1,874 | 2,354 | 2,108 | 2,015 |
| Enterprise Value (EV) 1 | -424.7 | -189.2 | -505.3 | -300.9 | -638.3 | -644.6 |
| P/E ratio | 3.12 x | -12.7 x | -74.9 x | 17.2 x | -12.8 x | -10.7 x |
| Yield | 2.79% | 3.14% | 4.59% | 3.65% | 3.27% | 3.42% |
| Capitalization / Revenue | 0.49 x | 0.43 x | 0.31 x | 0.4 x | 0.39 x | 0.35 x |
| EV / Revenue | -0.07 x | -0.03 x | -0.08 x | -0.05 x | -0.12 x | -0.11 x |
| EV / EBITDA | -2.39 x | -0.98 x | -1.82 x | -0.91 x | -53.2 x | -53.7 x |
| EV / FCF | 2.96 x | 0.39 x | 1.12 x | -1.2 x | -33.8 x | 9.48 x |
| FCF Yield | 33.8% | 256% | 89.1% | -83.4% | -2.96% | 10.5% |
| Price to Book | 0.33 x | 0.32 x | 0.22 x | 0.27 x | 0.24 x | 0.23 x |
| Nbr of stocks (in thousands) | 1,377 | 1,377 | 1,377 | 1,377 | 1,377 | 1,377 |
| Reference price 2 | 2,240 | 1,990 | 1,361 | 1,710 | 1,531 | 1,464 |
| Announcement Date | 28/06/18 | 27/06/19 | 26/06/20 | 29/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,352 | 6,401 | 6,050 | 5,830 | 5,417 | 5,742 |
| EBITDA 1 | 178 | 194 | 277 | 331 | 12 | 12 |
| EBIT 1 | -39 | -43 | 43 | 96 | -213 | -208 |
| Operating Margin | -0.61% | -0.67% | 0.71% | 1.65% | -3.93% | -3.62% |
| Earnings before Tax (EBT) 1 | 1,391 | -176 | 29 | 145 | -169 | -252 |
| Net income 1 | 990 | -216 | -25 | 137 | -164 | -188 |
| Net margin | 15.59% | -3.37% | -0.41% | 2.35% | -3.03% | -3.27% |
| EPS 2 | 719.0 | -157.0 | -18.17 | 99.56 | -119.2 | -136.6 |
| Free Cash Flow 1 | -143.6 | -483.5 | -450.1 | 251 | 18.88 | -68 |
| FCF margin | -2.26% | -7.55% | -7.44% | 4.31% | 0.35% | -1.18% |
| FCF Conversion (EBITDA) | - | - | - | 75.83% | 157.29% | - |
| FCF Conversion (Net income) | - | - | - | 183.21% | - | - |
| Dividend per Share 2 | 62.50 | 62.50 | 62.50 | 62.50 | 50.00 | 50.00 |
| Announcement Date | 28/06/18 | 27/06/19 | 26/06/20 | 29/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,160 | 3,074 | 2,744 | 1,309 | 1,423 | 2,900 | 1,464 | 1,505 | 3,029 | 1,398 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 71 | 137 | -78 | -61 | -54 | -95 | -32 | 20 | - | -33 |
| Operating Margin | 2.25% | 4.46% | -2.84% | -4.66% | -3.79% | -3.28% | -2.19% | 1.33% | - | -2.36% |
| Earnings before Tax (EBT) 1 | 106 | 166 | -65 | -41 | -32 | -151 | -12 | 52 | 125 | -15 |
| Net income 1 | 62 | 151 | -74 | -38 | -27 | -116 | -18 | 52 | 119 | -17 |
| Net margin | 1.96% | 4.91% | -2.7% | -2.9% | -1.9% | -4% | -1.23% | 3.46% | 3.93% | -1.22% |
| EPS 2 | 45.55 | 109.8 | -54.12 | -27.78 | -20.07 | -84.63 | -12.75 | 38.13 | 86.47 | -11.66 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 13/11/19 | 13/11/20 | 12/11/21 | 14/02/22 | 10/08/22 | 11/11/22 | 13/02/23 | 10/08/23 | 13/11/23 | 13/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3,509 | 2,929 | 2,379 | 2,655 | 2,746 | 2,660 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -144 | -484 | -450 | 251 | 18.9 | -68 |
| ROE (net income / shareholders' equity) | 10.9% | -2.09% | -0.02% | 1.56% | -1.89% | -2.63% |
| ROA (Net income/ Total Assets) | -0.22% | -0.23% | 0.25% | 0.56% | -1.24% | -1.2% |
| Assets 1 | -4,47,761 | 91,993 | -10,085 | 24,282 | 13,232 | 15,686 |
| Book Value Per Share 2 | 6,688 | 6,297 | 6,057 | 6,324 | 6,318 | 6,347 |
| Cash Flow per Share 2 | 2,562 | 2,135 | 1,732 | 1,930 | 1,995 | 1,932 |
| Capex 1 | 438 | 571 | 615 | 267 | 44 | 153 |
| Capex / Sales | 6.9% | 8.92% | 10.17% | 4.58% | 0.81% | 2.66% |
| Announcement Date | 28/06/18 | 27/06/19 | 26/06/20 | 29/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +1.55% | 14.88M | |
| +20.69% | 7.27B | |
| -6.67% | 3.15B | |
| +6.22% | 2.24B | |
| +0.55% | 2.19B | |
| +12.69% | 2.16B | |
| +14.33% | 1.87B | |
| +28.27% | 1.76B | |
| +10.72% | 1.74B | |
| -6.13% | 1.59B |
- Stock Market
- Equities
- 3600 Stock
- Financials FUJIX Ltd.
